Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.04% first-year return on $161k initial cash invested.
-23.04%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$2,827
Rent
-$3,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $5,911 expenses = $3,084 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,827
Total Expenses
$5,911
Mortgage P&I
147%
$4,156
Property Taxes
27%
$752
Home Insurance
9%
$268
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0